Bid Check with my reno → — your rehab, stressed Bid $
Street locked · 76051 | $349,000 Flip Analysis — FlipScout
Property photo 1 Property photo 2 Property photo 3 Property photo 4 Property photo 5
Ask
$349,000
$242/sqft
Bid $
$239,592
Max bid / MAO
Room
~$109,408 over max bid · 31% of ask
vs max bid
Verdict
WALK
Pass at list
Rehab
$88,320
$61/sqft
ARV
$344,988

Clearance (C) — bid physics. C = Bid $ ÷ Ask. We don't mint fake CLEARS. CLEARS · BID TARGET · WALK

Free: tape numbers + 3 Bid Checks/mo. Pro $15/mo: unlimited Bid Checks · streets + Deal Architecture.

Deal Architecture · Pro

Bid $ $239,592 · Ask $349,000

Walk-away max bid is free above — same math as the Bid/Pass Tape. Live waterfall, health, controls, and rehab bands unlock with Pro. We do not show a hollow OUR EDGE with empty dashes.

Go Pro $15/mo MAO calculator
Flip math

Value-add ARV

ARV = adjusted list + (rehab × 1.5) · zip avm

Implied ARV $/sqft
Subject sqft1440 sqft
ARV$344,988
List− $349,000
Rehab− $88,320
Gross profit$-92,332

Contextual market baseline

Sold comps for neighborhood context — not the ARV formula · 3 sales · last 6 mo · zip 76051

Street locked · 76051 · CONDOS $346,000 · 1668 sqft
Street locked · 76051 · SINGLE_FAMILY $415,000 · 1674 sqft
Street locked · 76051 · SINGLE_FAMILY $410,000 · 1107 sqft

Net pro forma

Includes closing costs & 2.68-month carry

Buy closing (2%)$6,980
Holding carry$10,743
All-in capital$455,043
Sell costs (6%)− $20,699
Net proceeds$324,289
Net profit $-63,417
Photo triage & rehab band

Condition triage

Library estimate

No contractor assessment on file for this listing.

ML baseline rehab: $88,320

Baseline notes

Investor scope checklist

  • ▸Kitchen cabinets/counters are primary value-add
  • ▸Flooring and paint drive resale perception
  • ▸Exterior curb appeal strongly impacts ARV
  • ▸Mechanicals assumed functional; verify on inspection

Renovation budget

Total: $88,320
Kitchen — Full Replacement $48,000
Bathroom — Full Renovation $18,000
Interior Paint (1,440 sqft × $3.00) $4,320
Flooring — Hardwood Refinish (1,440 sqft × $4.50) $6,480
Contingency (15%) $11,520

Rehab from historical Condition Tier $/sqft band × subject sqft — not vision-invented GC quotes. Verify with a licensed contractor before closing.

Neighborhood & Apex

Trajectory: Stable

No enrichment data.

Apex breakdown

Threshold 85+ = Apex Hot

profit margin
15/100
35% weight
hidden repair risk
100/100
25% weight
neighborhood trajectory
60/100
25% weight
condition
50/100
15% weight
Beds
3
Baths
2.0
Sqft
1440
Zip
76051

Assigns Condition Tier 1–4 from listing photos (gut / heavy / cosmetic / turnkey). Rehab $ comes from historical tier bands — not photo guessing. Usually ~30–90s.

Similar flips

Same zip or nearby price band — Bid/Pass Tape rows

WALK Street locked · 76051

Street locked · 76051

Grapevine, TX 76051

Ask$550,000
Bid $$421,911
Room~$128,089 over max bid · 23% of ask
WALK Street locked · 76051

Street locked · 76051

Grapevine, TX 76051

Ask$675,000
Bid $$528,169
Room~$146,831 over max bid · 22% of ask
WALK Street locked · 76051

Street locked · 76051

Grapevine, TX 76051

Ask$725,000
Bid $$574,113
Room~$150,887 over max bid · 21% of ask
WALK Street locked · 76051

Street locked · 76051

Grapevine, TX 76051

Ask$385,000
Bid $$270,229
Room~$114,771 over max bid · 30% of ask
WALK Street locked · 76051

Street locked · 76051

Grapevine, TX 76051

Ask$346,000
Bid $$234,861
Room~$111,139 over max bid · 32% of ask
← Bid/Pass Tape